[JETSON] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	76,833	72,407	81,684	58,479	39,978	17.72%
YoY %	6.11%	-11.36%	39.68%	46.28%	-	-
Horiz. %	192.19%	181.12%	204.32%	146.28%	100.00%	-
PBT	-5,553	3,617	6,116	5,111	512	-
YoY %	-253.53%	-40.86%	19.66%	898.24%	-	-
Horiz. %	-1,084.57%	706.45%	1,194.53%	998.24%	100.00%	-
Tax	-289	-1,252	-880	-1,008	165	-
YoY %	76.92%	-42.27%	12.70%	-710.91%	-	-
Horiz. %	-175.15%	-758.79%	-533.33%	-610.91%	100.00%	-
NP	-5,842	2,365	5,236	4,103	677	-
YoY %	-347.02%	-54.83%	27.61%	506.06%	-	-
Horiz. %	-862.92%	349.34%	773.41%	606.06%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-5,842	2,365	5,236	4,103	677	-
YoY %	-347.02%	-54.83%	27.61%	506.06%	-	-
Horiz. %	-862.92%	349.34%	773.41%	606.06%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	34.61%	14.39%	19.72%	-32.23%	-
YoY %	-	140.51%	-27.03%	161.19%	-	-
Horiz. %	-	-107.38%	-44.65%	-61.19%	100.00%	-
Total Cost	82,675	70,042	76,448	54,376	39,301	20.41%
YoY %	18.04%	-8.38%	40.59%	38.36%	-	-
Horiz. %	210.36%	178.22%	194.52%	138.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	87,113	87,083	73,018	65,987	60,734	9.42%
YoY %	0.03%	19.26%	10.66%	8.65%	-	-
Horiz. %	143.43%	143.38%	120.23%	108.65%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	87,113	87,083	73,018	65,987	60,734	9.42%
YoY %	0.03%	19.26%	10.66%	8.65%	-	-
Horiz. %	143.43%	143.38%	120.23%	108.65%	100.00%	-
NOSH	49,216	45,833	22,676	21,778	21,768	22.60%
YoY %	7.38%	102.12%	4.12%	0.05%	-	-
Horiz. %	226.09%	210.55%	104.17%	100.05%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	-7.60%	3.27%	6.41%	7.02%	1.69%	-
YoY %	-332.42%	-48.99%	-8.69%	315.38%	-	-
Horiz. %	-449.70%	193.49%	379.29%	415.38%	100.00%	-
ROE	-6.71%	2.72%	7.17%	6.22%	1.11%	-
YoY %	-346.69%	-62.06%	15.27%	460.36%	-	-
Horiz. %	-604.50%	245.05%	645.95%	560.36%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	156.11	157.98	360.21	268.52	183.65	-3.97%
YoY %	-1.18%	-56.14%	34.15%	46.21%	-	-
Horiz. %	85.00%	86.02%	196.14%	146.21%	100.00%	-
EPS	-11.87	5.16	23.09	18.84	3.11	-
YoY %	-330.04%	-77.65%	22.56%	505.79%	-	-
Horiz. %	-381.67%	165.92%	742.44%	605.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.77	1.90	3.22	3.03	2.79	-10.74%
YoY %	-6.84%	-40.99%	6.27%	8.60%	-	-
Horiz. %	63.44%	68.10%	115.41%	108.60%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 21,767
RPS	20.42	19.24	21.71	15.54	10.62	17.74%
YoY %	6.13%	-11.38%	39.70%	46.33%	-	-
Horiz. %	192.28%	181.17%	204.43%	146.33%	100.00%	-
EPS	-1.55	0.63	1.39	1.09	0.18	-
YoY %	-346.03%	-54.68%	27.52%	505.56%	-	-
Horiz. %	-861.11%	350.00%	772.22%	605.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.2315	0.2314	0.194	0.1754	0.1614	9.42%
YoY %	0.04%	19.28%	10.60%	8.67%	-	-
Horiz. %	143.43%	143.37%	120.20%	108.67%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.04	1.26	2.70	1.68	2.93	-
P/RPS	0.67	0.80	0.75	0.63	1.60	-19.54%
YoY %	-16.25%	6.67%	19.05%	-60.62%	-	-
Horiz. %	41.88%	50.00%	46.88%	39.38%	100.00%	-
P/EPS	-8.76	24.42	11.69	8.92	94.21	-
YoY %	-135.87%	108.90%	31.05%	-90.53%	-	-
Horiz. %	-9.30%	25.92%	12.41%	9.47%	100.00%	-
EY	-11.41	4.10	8.55	11.21	1.06	-
YoY %	-378.29%	-52.05%	-23.73%	957.55%	-	-
Horiz. %	-1,076.42%	386.79%	806.60%	1,057.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.59	0.66	0.84	0.55	1.05	-13.41%
YoY %	-10.61%	-21.43%	52.73%	-47.62%	-	-
Horiz. %	56.19%	62.86%	80.00%	52.38%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/08/04	22/08/03	26/08/02	27/08/01	29/08/00	-
Price	1.00	1.44	2.70	2.10	2.92	-
P/RPS	0.64	0.91	0.75	0.78	1.59	-20.33%
YoY %	-29.67%	21.33%	-3.85%	-50.94%	-	-
Horiz. %	40.25%	57.23%	47.17%	49.06%	100.00%	-
P/EPS	-8.42	27.91	11.69	11.15	93.89	-
YoY %	-130.17%	138.75%	4.84%	-88.12%	-	-
Horiz. %	-8.97%	29.73%	12.45%	11.88%	100.00%	-
EY	-11.87	3.58	8.55	8.97	1.07	-
YoY %	-431.56%	-58.13%	-4.68%	738.32%	-	-
Horiz. %	-1,109.35%	334.58%	799.07%	838.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.56	0.76	0.84	0.69	1.05	-14.53%
YoY %	-26.32%	-9.52%	21.74%	-34.29%	-	-
Horiz. %	53.33%	72.38%	80.00%	65.71%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos